Printer Friendly Version Print Version
Heidrick & Struggles Reports Second Quarter 2016 Financial Results

CHICAGO, July 25, 2016 /PRNewswire/ -- Heidrick & Struggles International, Inc. (Nasdaq: HSII), a premier provider of senior-level executive search, leadership consulting and culture shaping services globally, today announced financial results for its second quarter ended June 30, 2016. 

Second Quarter 2016 Highlights

  • Consolidated net revenue (revenue before reimbursements) increased 11.9 percent, or $15.8 million, to $148.9 million from $133.0 million in the 2015 second quarter.  Net revenue increased 12.2 percent on a constant currency basis.
  • The number of Executive Search and Leadership Consulting consultants was 336 at June 30, 2016, compared to 332 at March 31, 2016, and 325 at June 30, 2015.
  • Operating income increased 27.5 percent, or $2.5 million, to $11.7 million and Adjusted EBITDA(1)   increased 29.1 percent, or $4.1 million, to $18.1 million compared to the 2015 second quarter.
  • Productivity, as measured by annualized Executive Search and Leadership Consulting net revenue per consultant, was $1.7 million in the 2016 second quarter, compared to $1.5 million in the 2015 second quarter.

Consolidated net revenue (revenue before reimbursements) increased 11.9 percent, or $15.8 million, to $148.9 million from $133.0 million in the 2015 second quarter.  Excluding the impact of exchange rate fluctuations which negatively impacted results by $0.4 million, consolidated net revenue increased $16.2 million or 12.2 percent.

Executive Search and Leadership Consulting net revenue increased 11.6 percent year over year, or $14.5 million, to $139.2 million from $124.7 million in the 2015 second quarter.  The impact of exchange rate fluctuations was less than one percent.  The Americas and Europe regions drove second quarter revenue growth with Americas up 11.0 percent and Europe up 30.3 percent (32.6 percent on a constant currency basis). Asia Pacific revenue declined 4.6 percent (3.2 percent on a constant currency basis). Every industry practice contributed to growth in the second quarter, except Education & Social Enterprise.

Net revenue from Culture Shaping services increased 15.9 percent, or $1.3 million, to $9.7 million from $8.4 million in the 2015 second quarter reflecting a higher volume of client work. The impact of exchange rate fluctuations adversely impacted results by $0.1 million or 1.4 percent.

The company ended the second quarter with 336 Executive Search and Leadership Consulting consultants compared to 325 at June 30, 2015.  Productivity, as measured by annualized Executive Search and Leadership Consulting net revenue per consultant, was $1.7 million in the 2016 second quarter, compared to $1.5 million in the 2015 second quarter.  Specific to Executive Search, the company's largest business, the number of Executive Search consultants was 316 compared to 305 at June 30, 2015.  The number of confirmed searches in the 2016 second quarter increased 4.5 percent compared to the 2015 second quarter. The average revenue per executive search was $114,400 compared to $109,700 in the 2015 second quarter.

"Our strong second quarter results were driven by revenue growth in the Americas and Europe, as well as in Culture Shaping," said Tracy Wolstencroft, Heidrick & Struggles' President and Chief Executive Officer.  "Our continued focus on attracting and retaining the highest caliber consultants in the industry contributed to increases in all our key metrics and revenue growth in almost every practice.  The solid revenue growth achieved in the second quarter helped drive good improvements in operating income and margin and adjusted EBITDA and margin."

Salaries and employee benefits expense in the 2016 second quarter increased 11.9 percent, or $10.8 million, to $101.5 million from $90.7 million in the 2015 second quarter.  Variable compensation expense increased $3.2 million primarily related to higher bonus accruals for consultant performance.  Fixed compensation expense increased $7.6 million, mostly reflecting compensation related to acquisitions and new hires over the last year.  Salaries and employee benefits expense was 68.2 percent of net revenue for the quarter, the same as in the 2015 second quarter. 

General and administrative expenses increased 7.4 percent, or $2.5 million, to $35.6 million from $33.2 million in the 2015 second quarter.  The increase reflects costs associated with ongoing general and administrative expenses related to the acquisitions of Co Company and DSI, including their use of third-party consultants to execute work.  As a percentage of net revenue, general and administrative expenses were 23.9 percent compared to 24.9 percent in the 2015 second quarter.

Operating income in the 2016 second quarter increased 27.5 percent, or $2.5 million, to $11.7 million, and operating margin (operating income as a percentage of net revenue) was 7.9 percent.  This compares to operating income of $9.2 million and operating margin of 6.9 percent in the 2015 second quarter.  Adjusted EBITDA(1)  in the 2016 second quarter increased 29.1 percent, or $4.1 million, to $18.1 million compared to $14.0 million in the 2015 second quarter.  The Adjusted EBITDA margin (Adjusted EBITDA as a percentage of net revenue) in the 2016 second quarter was 12.2 percent compared to 10.5 percent in the 2015 second quarter.  The year-over-year improvements in operating income and Adjusted EBITDA reflect the increase in net revenue, partially offset by the increases in salaries and employee benefits and general and administrative expenses. 

Net income in the 2016 second quarter increased to $6.7 million and diluted earnings per share were $0.35, based on an effective tax rate of 43.5 percent in the quarter and a full-year projected tax rate of approximately 45 percent.   In the 2015 second quarter, the company reported net income of $5.0 million and diluted earnings per share of $0.27 based on an effective tax rate of 45.6 percent in the quarter.

Net cash provided by operating activities in the 2016 second quarter was $34.3 million, compared to $24.6 million in the 2015 second quarter.   Mostly reflecting the payment of bonuses and the acquisition of DSI, cash and cash equivalents at June 30, 2016 were $85.4 million compared to $190.5 million at December 31, 2015 and $119.9 million at June 30, 2015 ($93.4 million net of debt). 

Six Months Results

For the six months ended June 30, 2016 consolidated net revenue of $279.1 million increased 12.4 percent, or $30.9 million, from $248.2 million in the first six months of 2015.  Excluding the impact of exchange rate fluctuations which negatively impacted results by $3.7 million, or 1.5 percent, consolidated net revenue increased $34.6 million or 13.9 percent.

Executive Search and Leadership Consulting net revenue increased 12.6 percent, or $29.3 million, to $261.0 million from $231.7 million in the first six months of 2015.  Excluding the impact of exchange rate fluctuations which negatively impacted results by $3.5 million, or 1.5 percent, consolidated net revenue increased $32.8 million or 14.1 percent.  Revenue growth in the Americas of 13.6 percent (approximately 14.3 percent on a constant currency basis) and in Europe of 32.9 percent (approximately 36.3 percent on a constant currency basis) was partially offset by a decline in Asia Pacific of 8.7 percent (approximately 6.5 percent on a constant currency basis).    The Financial Services, Healthcare & Life Sciences, and Global Technology & Services practices were the primary drivers of growth in this segment.

Net revenue from Culture Shaping services increased 9.4 percent, or $1.6 million, to $18.0 million in the first six months of 2016 from $16.5 million in the first six months of 2015.  Exchange rate fluctuations negatively impacted net revenue by $0.2 million, or 1.4 percent. 

Productivity, as measured by annualized Executive Search and Leadership Consulting net revenue per consultant, was $1.6 million for the first six months of 2016 compared to $1.5 million in the first six months of 2015.  The number of executive searches confirmed in the first six months of 2016 increased 5.8 percent and the average revenue per executive search was $109,400 compared to $106,300 for the same period in 2015. 

Operating income for the first six months of 2016 declined 1.8 percent, or $0.3 million, to $15.6 million and operating margin was 5.6 percent compared to operating income of $15.8 million and operating margin of 6.4 percent for the first six months of 2015. Adjusted EBITDA(1)  for the first six months of 2016 increased 9.9 percent, or $2.6 million to $28.9 million and Adjusted EBITDA margin was 10.4 percent, compared to Adjusted EBITDA of $26.3 million and Adjusted EBITDA margin of 10.6 percent for the same period of 2015.

Two unusual items contributed to the decline in operating income in the first six months of 2016. Following the acquisitions of Co Company in the 2015 fourth quarter and Decision Strategies International (DSI) in the 2016 first quarter, the company took the opportunity to reposition its Leadership Consulting business for future growth.  The integration of these acquisitions with the company's legacy business and the realignment of resources around its strategic leadership service offering resulted in approximately $2.1 million of non-recurring expenses in the 2016 first quarter, primarily in Europe.  Additionally, the company invested $3.8 million in the first six months of 2016 in new and existing leadership and client service talent for its Culture Shaping business. 

Net income for the first six months of 2016 was $8.0 million and diluted earnings per share were $0.43, reflecting an effective tax rate of 49.4 percent.  Net income for the first six months of 2015 was $8.4 million and diluted earnings per share were $0.45, reflecting an effective tax rate of 46.4 percent.  The effective tax rates in 2016 and 2015 are higher than the statutory rates because of losses incurred that could not be benefitted for tax purposes due to valuation allowances in certain jurisdictions.

Third Quarter 2016 Outlook

The company is forecasting third quarter 2016 consolidated net revenue of between $140 million and $150 million. This forecast is based on the average currency rates in June 2016 and reflects, among other factors, management's assumptions for the anticipated volume of new Executive Search confirmations, Leadership Consulting assignments and Culture Shaping services, the current backlog, consultant productivity, consultant retention, and the seasonality of its business.

Wolstencroft added, "Our second quarter revenue growth and third quarter revenue guidance reflect the strength of our consultant teams and our business in general.  There continues to be uncertainty relative to the impact of economic, market and political changes, with new inputs regularly.  What remains constant is our clients' needs for talent, leadership and culture-shaping services that ensure they have the very best leaders in their organization.  We are making important investments in our non-search businesses, and will continue to do so selectively, in order to provide added value and service to our clients, and improve operating performance and shareholder value going forward."    

Quarterly Conference Call

Executives of Heidrick & Struggles will host a conference call to review its second quarter results today, July 25, at 4:00 pm Central Time. Participants may access the company's call and supporting slides through its website at www.heidrick.com.  For those unable to participate on the live call, a webcast and copy of the slides will be archived at www.heidrick.com and available for up to 30 days following the investor call.

About Heidrick & Struggles International, Inc.

Heidrick & Struggles (Nasdaq: HSII) serves the executive talent and leadership needs of the world's top organizations as a premier provider of leadership consulting, culture shaping and senior-level executive search services. Heidrick & Struggles pioneered the profession of executive search more than 60 years ago. Today, the firm serves as a trusted advisor, providing integrated leadership solutions and helping its clients change the world, one leadership team at a time. www.heidrick.com.

Non-GAAP Financial Measures
This earnings release contains certain non-GAAP financial measures. A "non-GAAP financial measure" is defined as a numerical measure of a company's financial performance that excludes or includes amounts different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of comprehensive income, balance sheets or statements of cash flow of the company. Pursuant to the requirements of Regulation G, this earnings release contains the most directly comparable GAAP financial measure to the non-GAAP financial measure.

The non-GAAP financial measures used within this earnings release are Adjusted EBITDA(1)  and Adjusted EBITDA margin.  Adjusted EBITDA(1)  refers to earnings before interest, taxes, depreciation, intangible amortization, stock-based compensation expense, compensation expense associated with Senn Delaney retention awards, earnout accretion expense related to acquisitions, restructuring charges, and other non-operating income (expense).  Adjusted EBITDA margin refers to Adjusted EBITDA (as explained above) as a percentage of net revenue in the same period. A reconciliation of Adjusted EBITDA to Net Income is provided on the last page of this release.

These measures are presented because management uses this information to monitor and evaluate financial results and trends. Management believes this information is also useful for investors.

Safe Harbor Statement
This press release contains forward-looking statements. The forward-looking statements are based on current expectations, estimates, forecasts and projections about the industry in which we operate and management's beliefs and assumptions. Forward-looking statements may be identified by the use of words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "projects," "forecasts," and similar expressions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from what is expressed, forecasted or implied in the forward-looking statements. Factors that may affect the outcome of the forward-looking statements include, among other things, leadership changes, our ability to attract, integrate, manage and retain qualified executive search consultants and senior leaders; our ability to develop and maintain strong, long-term relationships with our clients; declines in the global economy and our ability to execute successfully through business cycles; the timing, speed or robustness of any future economic recovery; social or political instability in markets where we operate; the impact of the U.K. referendum to leave the European Union (Brexit); the impact of foreign currency exchange rate fluctuations; unfavorable tax law changes and tax authority rulings; price competition; the ability to forecast, on a quarterly basis, variable compensation accruals that ultimately are determined based on the achievement of annual results; our ability to utilize our tax losses; the timing of the establishment or reversal of valuation allowances on deferred tax assets; the mix of profit and loss by country; our reliance on information management systems; any impairment of our goodwill and other intangible assets; and the ability to align our cost structure and headcount with net revenue. For more information on the factors that could affect the outcome of forward-looking statements, refer to our Annual Report on Form 10-K for the year ended December 31, 2015, under Risk Factors in Item 1A and our quarterly filings with the SEC. We caution the reader that the list of factors may not be exhaustive. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Press Release Contacts:

H&S Investors & Analysts Contact:
Julie Creed - Vice President, Investor Relations & Real Estate
1 312 496 1774, jcreed@heidrick.com

H&S Media Contact:
Jon Harmon - Vice President, Corporate Communications, Marketing
1 312 496 1593, jharmon@heidrick.com

 

 Heidrick & Struggles International, Inc. 

 Condensed Consolidated Statements of Comprehensive Income 

 (In thousands, except per share data) 

  (Unaudited) 










Three Months Ended






June 30,






2016


2015


 $ Change 


 % Change 

Revenue:








Revenue before reimbursements (net revenue)

$148,861


$133,045


$15,816


11.9%

Reimbursements

4,955


4,641


314


6.8%

Total revenue

153,816


137,686


16,130


11.7%









Operating expenses:








Salaries and employee benefits

101,542


90,717


10,825


11.9%

General and administrative expenses

35,625


33,156


2,469


7.4%

Reimbursed expenses

4,955


4,641


314


6.8%

Total operating expenses

142,122


128,514


13,608


10.6%

Operating income

11,694


9,172


2,522


27.5%









Non-operating income (expense):








Interest, net

58


(175)





Other, net

29


121





Net non-operating income (expense)

87


(54)













Income before income taxes

11,781


9,118





Provision for income taxes

5,126


4,162





Net income 

6,655


4,956





Other comprehensive loss, net of tax

(1,275)


(555)





Comprehensive income 

$5,380


$4,401













Basic weighted average common shares outstanding

18,557


18,315





Dilutive common shares

260


283





Diluted weighted average common shares outstanding

18,817


18,598













Basic net income per common share

$0.36


$0.27





Diluted net income per common share

$0.35


$0.27













Salaries and employee benefits as a % of net revenue

68.2%


68.2%





General and administrative expense as a % of net revenue

23.9%


24.9%





Operating income as a % of net revenue

7.9%


6.9%





 

Heidrick & Struggles International, Inc.

Segment Information

(In thousands)

(Unaudited)
















Three Months Ended June 30,







$


%


2016


2015



2016


2015


Change


 Change


Margin *


Margin *

Revenue:












    Executive Search and Leadership Consulting













Americas

$84,158


$75,820


$8,338


11.0%






Europe

31,361


24,075


7,286


30.3%






Asia Pacific

23,640


24,777


(1,137)


-4.6%






      Total Executive Search and Leadership Consulting

139,159


124,672


14,487


11.6%





    Culture Shaping

9,702


8,373


1,329


15.9%






      Revenue before reimbursements (net revenue)

148,861


133,045


15,816


11.9%






Reimbursements

4,955


4,641


314


6.8%






      Total revenue

$153,816


$137,686


$16,130


11.7%


















Operating income (loss): 












    Executive Search and Leadership Consulting













Americas

$20,358


$18,468


$1,890


10.2%


24.2%


24.4%


Europe

1,195


45


1,150


NM


3.8%


0.2%


Asia Pacific

2,779


2,568


211


8.2%


11.8%


10.4%


      Total Executive Search and Leadership Consulting

24,332


21,081


3,251


15.4%


17.5%


16.9%

    Culture Shaping

87


588


(501)


-85.2%


0.9%


7.0%


      Total segments

24,419


21,669


2,750


12.7%


16.4%


16.3%

    Global Operations Support

(12,725)


(12,497)


(228)


-1.8%


-8.5%


-9.4%


      Operating income

$11,694


$9,172


$2,522


27.5%


7.9%


6.9%















*   Margin based on revenue before reimbursements (net revenue).

 

Heidrick & Struggles International, Inc.

 Consolidated Statements of Comprehensive Income 

(In thousands, except per share amounts)

(Unaudited)










Six Months Ended






June 30,






2016


2015


$ Change


% Change

Revenue:








Revenue before reimbursements (net revenue)

$279,050


$248,198


$30,852


12.4%

Reimbursements

9,053


7,967


1,086


13.6%

Total revenue

288,103


256,165


31,938


12.5%









Operating expenses:








Salaries and employee benefits

192,660


169,190


23,470


13.9%

General and administrative expenses

70,828


63,164


7,664


12.1%

Reimbursed expenses

9,053


7,967


1,086


13.6%

Total operating expenses

272,541


240,321


32,220


13.4%

Operating income

15,562


15,844


(282)


-1.8%









Non-operating income (expense):








Interest, net

130


(246)





Other, net

78


46





Net non-operating income (expense)

208


(200)












Income before income taxes

15,770


15,644





Provision for income taxes

7,790


7,262





Net income 

7,980


8,382





Other comprehensive income (loss), net of tax

55


(1,237)





Comprehensive income

$8,035


$7,145













Basic weighted average common shares outstanding

18,503


18,282





Dilutive common shares

260


283





Diluted weighted average common shares outstanding

18,763


18,565













Basic net income per common share

$0.43


$0.46





Diluted net income per common share

$0.43


$0.45













Salaries and employee benefits as a % of net revenue

69.0%


68.2%





General and administrative expense as a % of net revenue

25.4%


25.4%





Operating income as a % of net revenue

5.6%


6.4%





 

Heidrick & Struggles International, Inc.

Segment Information

(In thousands)

(Unaudited)
















Six Months Ended June 30,







$


%


2016


2015



2016


2015


Change


 Change


Margin *


Margin *

Revenue:












    Executive Search and Leadership Consulting













Americas

$159,359


$140,295


$19,064


13.6%






Europe

58,122


43,733


14,389


32.9%






Asia Pacific

43,524


47,681


(4,157)


-8.7%






      Total Executive Search and Leadership Consulting

261,005


231,709


29,296


12.6%





    Culture Shaping

18,045


16,489


1,556


9.4%






      Revenue before reimbursements (net revenue)

279,050


248,198


30,852


12.4%






Reimbursements

9,053


7,967


1,086


13.6%






      Total revenue

$288,103


$256,165


$31,938


12.5%


















Operating income (loss): 












    Executive Search and Leadership Consulting













Americas

$38,265


$32,370


$5,895


18.2%


24.0%


23.1%


Europe

58


(452)


510


NM


0.1%


-1.0%


Asia Pacific

3,150


5,458


(2,308)


-42.3%


7.2%


11.4%


      Total Executive Search and Leadership Consulting

41,473


37,376


4,097


11.0%


15.9%


16.1%

    Culture Shaping

(1,969)


1,409


(3,378)


NM


-10.9%


8.5%


      Total segments

39,504


38,785


719


1.9%


14.2%


15.6%

    Global Operations Support

(23,941)


(22,941)


(1,000)


-4.4%


-8.6%


-9.2%


      Operating income

$15,563


$15,844


($281)


-1.8%


5.6%


6.4%















*   Margin based on revenue before reimbursements (net revenue).

 

Heidrick & Struggles International, Inc.

 Condensed Consolidated Balance Sheets

(In thousands)






 June 30, 


December 31,





2016


2015





(Unaudited)



Current assets:






Cash and cash equivalents


$85,391


$190,452


Accounts receivable, net


107,108


76,058


Prepaid expenses


20,493


19,197


Other current assets


14,030


18,447


Income taxes recoverable


4,812


4,809


     Total current assets


231,834


308,963








Non-current assets:






Property and equipment, net


36,464


36,498


Assets designated for retirement and pension plans


17,208


16,857


Investments


16,782


14,145


Other non-current assets


12,400


11,115


Goodwill


136,066


131,122


Other intangible assets, net


18,438


18,687


Deferred income taxes


34,501


35,331


     Total non-current assets


271,859


263,755








Total assets


$503,693


$572,718








Current liabilities:






Accounts payable


$5,765


$6,150


Accrued salaries and employee benefits


87,654


158,875


Deferred revenue, net


33,638


29,724


Other current liabilities


25,976


31,239


Income taxes payable


2,678


3,442


     Total current liabilities


155,711


229,430








Non-current liabilities:






Accrued salaries and employee benefits



26,693


32,690


Retirement and pension plans


39,059


35,949


Other non-current liabilities


21,851


19,847


     Total non-current liabilities


87,603


88,486








Stockholders' equity


260,379


254,802








Total liabilities and stockholders' equity


$503,693


$572,718

 

Heidrick & Struggles International, Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)






























 Six Months Ended 






 June 30, 






2016


2015









Cash flows - operating activities:





Net income

$7,980


$8,382


Adjustments to reconcile net income to net cash used in operating activities:






Depreciation and amortization

7,645


6,660



Deferred income taxes

1,012


(34)



Stock-based compensation expense

3,900


2,590



Accretion expense related to earnout payments

558


585



Changes in assets and liabilities, net of effects of acquisitions:







Accounts receivable

(30,138)


(29,546)




Accounts payable

(1,011)


258




Accrued expenses

(87,255)


(48,620)




Deferred revenue

3,684


3,139




Income taxes payable, net

(712)


(3,763)




Retirement and pension assets and liabilities

2,530


1,223




Prepaid expenses

(1,226)


(561)




Other assets and liabilities, net

8,072


(3,451)





Net cash used in operating activities

(84,961)


(63,138)









Cash flows - investing activities:





Restricted cash

6,501


-


Acquisition of business

(9,006)


-


Capital expenditures

(1,092)


(10,248)


Purchases of available for sale investments 

(2,247)


(1,276)


Proceeds from sale of available for sale investments

244


255





Net cash used in investing activities

(5,600)


(11,269)









Cash flows - financing activities:





Debt repayment

-


(3,000)


Debt issuance costs

-


(381)


Cash dividends paid 

(4,946)


(5,003)


Payment of employee tax withholdings on equity transactions

(2,676)


(820)


Acquisition earnout payments

(7,461)


(5,496)





Net cash used in financing activities

(15,083)


(14,700)









Effect of exchange rate fluctuations on cash and cash equivalents

583


(2,361)









Net decrease in cash and cash equivalents

(105,061)


(91,468)

Cash and cash equivalents at beginning of period

190,452


211,352

Cash and cash equivalents at end of period

$    85,391


$  119,884

 

Heidrick & Struggles International, Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)






























 Three Months Ended 






 June 30, 






2016


2015









Cash flows - operating activities:





Net income

$6,655


$4,956


Adjustments to reconcile net income to net cash used in operating activities:






Depreciation and amortization

3,973


2,928



Deferred income taxes

(1,258)


(330)



Stock-based compensation expense

2,069


1,557



Accretion expense related to earnout payments

212


287



Changes in assets and liabilities, net of effects of acquisitions:







Accounts receivable

(13,090)


(13,348)




Accounts payable

(2,534)


(2,057)




Accrued expenses

18,464


28,303




Deferred revenue

(620)


2,911




Income taxes payable, net

5,100


849




Retirement and pension assets and liabilities

236


(85)




Prepaid expenses

1,338


233




Other assets and liabilities, net

13,676


(1,604)





Net cash provided by operating activities

34,221


24,600









Cash flows - investing activities:





Acquisition of business

(236)


-


Capital expenditures

(371)


(3,966)


Purchases of available for sale investments 

(115)


(122)


Proceeds from sale of available for sale investments

125


136





Net cash used in investing activities

(597)


(3,952)









Cash flows - financing activities:





Debt repayment

-


(1,500)


Debt issuance costs

-


(381)


Cash dividends paid 

(2,496)


(2,492)


Acquisition earnout payments

(7,074)


(4,773)





Net cash used in financing activities

(9,570)


(9,146)









Effect of exchange rate fluctuations on cash and cash equivalents

(710)


757









Net increase in cash and cash equivalents

23,344


12,259

Cash and cash equivalents at beginning of period

62,047


107,625

Cash and cash equivalents at end of period

$    85,391


$  119,884

 

 Heidrick & Struggles International, Inc. 

 Reconciliation of Net Income and Operating Income (GAAP) to 

 Adjusted EBITDA (Non-GAAP) 

 (In thousands) 

  (Unaudited) 



























 Three Months Ended 


 Six Months Ended 





 June 30, 


 June 30, 





2016


2015


2016


2015












 Revenue before reimbursements (net revenue) 

$148,861


$133,045


$279,050


$248,198












 Net income 

6,655


4,956


7,980


8,382


 Interest, net 

58


(175)


130


(246)


 Other, net 

29


121


78


46


 Provision for income taxes 

5,126


4,162


7,790


7,262

 Operating income 

11,694


9,172


15,562


15,844












 Adjustments 









 Salaries and employee benefits 










 Stock-based compensation expense 

1,506


1,107


3,337


2,140



 Senn Delaney retention awards 

730


541


1,803


1,083


 General and administrative expenses 










 Depreciation 

2,275


1,761


4,561


4,327



 Intangible amortization 

1,698


1,167


3,084


2,333



 Earnout accretion 

212


287


558


585




 Total adjustments 

6,421


4,863


13,343


10,468












 Adjusted EBITDA 

$18,115


$14,035


$28,905


$26,312

 Adjusted EBITDA Margin 

12.2%


10.5%


10.4%


10.6%

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/heidrick--struggles-reports-second-quarter-2016-financial-results-300303446.html

SOURCE Heidrick & Struggles International, Inc.


Print Page Print Page | RSS Feeds RSS Feeds | E-mail Alerts E-mail Alerts | IR Contacts IR Contacts | Financial Tear Sheet Financial Tear Sheet